[FRONTKN] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 35.7%
YoY- 32.37%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 267,283 172,491 84,871 339,911 251,023 163,974 83,830 116.17%
PBT 82,972 52,641 24,723 96,261 71,771 45,652 22,549 137.77%
Tax -19,905 -12,569 -6,479 -22,033 -17,128 -11,486 -6,206 117.02%
NP 63,067 40,072 18,244 74,228 54,643 34,166 16,343 145.42%
-
NP to SH 58,677 37,336 17,007 69,170 50,971 31,922 15,404 143.31%
-
Tax Rate 23.99% 23.88% 26.21% 22.89% 23.86% 25.16% 27.52% -
Total Cost 204,216 132,419 66,627 265,683 196,380 129,808 67,487 108.78%
-
Net Worth 421,374 419,187 387,748 377,268 356,309 345,829 324,846 18.88%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 12,641 12,575 - 26,199 10,479 10,479 - -
Div Payout % 21.54% 33.68% - 37.88% 20.56% 32.83% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 421,374 419,187 387,748 377,268 356,309 345,829 324,846 18.88%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 23.60% 23.23% 21.50% 21.84% 21.77% 20.84% 19.50% -
ROE 13.93% 8.91% 4.39% 18.33% 14.31% 9.23% 4.74% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 25.37 16.46 8.10 32.44 23.95 15.65 8.00 115.39%
EPS 5.60 3.56 1.62 6.60 4.86 3.05 1.47 143.32%
DPS 1.20 1.20 0.00 2.50 1.00 1.00 0.00 -
NAPS 0.40 0.40 0.37 0.36 0.34 0.33 0.31 18.46%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 16.91 10.91 5.37 21.50 15.88 10.37 5.30 116.26%
EPS 3.71 2.36 1.08 4.38 3.22 2.02 0.97 143.97%
DPS 0.80 0.80 0.00 1.66 0.66 0.66 0.00 -
NAPS 0.2666 0.2652 0.2453 0.2387 0.2254 0.2188 0.2055 18.89%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.62 2.53 1.81 2.29 1.72 1.34 0.99 -
P/RPS 14.27 15.37 22.35 7.06 7.18 8.56 12.38 9.90%
P/EPS 64.99 71.01 111.53 34.69 35.36 43.99 67.35 -2.34%
EY 1.54 1.41 0.90 2.88 2.83 2.27 1.48 2.67%
DY 0.33 0.47 0.00 1.09 0.58 0.75 0.00 -
P/NAPS 9.05 6.33 4.89 6.36 5.06 4.06 3.19 100.02%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 03/11/20 04/08/20 12/05/20 18/02/20 05/11/19 31/07/19 23/04/19 -
Price 3.60 3.69 2.29 2.45 1.96 1.56 1.31 -
P/RPS 14.19 22.42 28.28 7.55 8.18 9.97 16.38 -9.10%
P/EPS 64.63 103.57 141.11 37.12 40.30 51.21 89.12 -19.23%
EY 1.55 0.97 0.71 2.69 2.48 1.95 1.12 24.11%
DY 0.33 0.33 0.00 1.02 0.51 0.64 0.00 -
P/NAPS 9.00 9.23 6.19 6.81 5.76 4.73 4.23 65.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment